OFF_MARKETNeutral Deal0 days on market

5429 STONEYBROOK LANE #102

5429 STONEYBROOK LANE #102, BRADENTON, FL 34203, Bradenton, FL 34203

$275,000

Listing Price

Log in to unlock AI Insights

5429 STONEYBROOK LANE #102, BRADENTON, FL 34203

Loc: Bradenton, FL

Days Listed

0

Rent Estimate

$2,515/mo

Est. Cash Flow base

Type

condo

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9

Safety Score

A+

Schools

Nearby Schools

Educational options and performance ratings in the area.

8

Tara Elementary School

PK-5

0.9 mi away

4

Braden River Middle School

6-8

2.6 mi away

4

Braden River High School

9-12

0.6 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation

Pending...

Confidence Score: 0/10

Exercise caution due to potential market volatility.

Cap Rate

6.82%

Total ROI

107.0%

Cash Flow

$135/mo

DSCR

1.09

Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

Date	Event	Price	Price/sqft
2026-09-02	Listed for sale	$275,000	$203

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

2

Baths

2

Sq Ft

1,352

Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $275,000Rent Basis: Observed Comp Model ($2,515/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo

Haven ScoreNeutral

4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

6.82%

NOI: $18,744/yr

Cash-on-Cash Yield

2.6%

On $63,250 invested

DSCR Ratio

1.09x

Tight qualification

5-Yr Leveraged ROI

+107.0%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (0.98% of basis)-$225/mo

Homeowner / Hazard Insurance-$150/mo

Vacancy Reserve (5% of rent)-$126/mo

Repairs & Maintenance (10% of rent)-$252/mo

Property Management (8% of rent)-$201/mo

Total Pure Operating Expenses-$953/mo

Net Investor Cash Flow

Gross Scheduled Rent+$2,515/mo

Less: Operating Expenses-$953/mo

Net Operating Income (NOI)+$1,562/mo

Less: Debt Service (30yr @ 6.75%)-$1,427/mo

Net Cash Flow

$135/mo

$1,621/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bradenton.